Debt | 10. DEBT The principal values, fair values, and carrying values of debt consist of the following (in thousands): As of As of March 31, 2018 December 31, 2017 Maturity Date Principal Balance Fair Value Carrying Value Principal Balance Fair Value Carrying Value 2014 Senior Notes Jul. 15, 2022 $ 750,000 $ 753,750 $ 739,617 $ 750,000 $ 770,625 $ 739,079 2016 Senior Notes Sep. 1, 2024 1,100,000 1,075,250 1,081,857 1,100,000 1,127,500 1,081,262 2017 Senior Notes Oct. 1, 2022 750,000 718,125 741,846 750,000 750,938 741,437 2013-1C Tower Securities Apr. 10, 2018 — — — 425,000 423,853 424,482 2013-2C Tower Securities Apr. 11, 2023 575,000 568,071 568,881 575,000 578,433 568,609 2013-1D Tower Securities Ap. 10, 2018 — — — 330,000 330,145 329,585 2014-1C Tower Securities Oct. 8, 2019 920,000 910,395 915,621 920,000 915,216 914,929 2014-2C Tower Securities Oct. 8, 2024 620,000 607,067 613,672 620,000 620,942 613,461 2015-1C Tower Securities Oct. 8, 2020 500,000 492,260 494,028 500,000 496,840 493,474 2016-1C Tower Securities Jul. 9, 2021 700,000 691,726 693,578 700,000 691,166 693,118 2017-1C Tower Securities Apr. 11, 2022 760,000 740,992 751,548 760,000 751,404 751,076 2018-1C Tower Securities Mar. 9, 2023 640,000 638,650 631,939 — — — Revolving Credit Facility Feb. 5, 2020 235,000 235,000 235,000 40,000 40,000 40,000 2014 Term Loan Mar. 24, 2021 1,443,750 1,447,359 1,436,207 1,447,500 1,451,119 1,439,373 2015 Term Loan Jun. 10, 2022 486,250 486,250 479,892 487,500 488,109 480,801 Total debt $ 9,480,000 $ 9,364,895 $ 9,383,686 $ 9,405,000 $ 9,436,290 $ 9,310,686 Less: current maturities of long-term debt (20,000) (20,000) Total long-term debt, net of current maturities $ 9,363,686 $ 9,290,686 The table below reflects cash and non-cash interest expense amounts recognized by debt instrument for the periods presented: For the three months ended March 31, 2018 2017 Cash Non-cash Cash Non-cash Interest Interest Interest Interest (in thousands) 2014 Senior Notes $ 9,141 $ 187 $ 9,141 $ 178 2016 Senior Notes 13,406 246 13,406 234 2017 Senior Notes 7,500 — — — 2012 Tower Securities — — 4,524 — 2013 Tower Securities 9,475 — 10,804 — 2014 Tower Securities 12,785 — 12,785 — 2015-1C Tower Securities 3,985 — 3,985 — 2016-1C Tower Securities 5,090 — 5,090 — 2017-1C Tower Securities 6,085 — — — 2018-1C Tower Securities 1,362 — — — Revolving Credit Facility 1,601 — 2,770 — 2014 Term Loan 13,947 131 11,284 128 2015 Term Loan 4,697 169 3,800 165 Other (151) — 13 — Total $ 88,923 $ 733 $ 77,602 $ 705 Senior Credit Agreement On April 11, 2018, the Company amended and restated its Senior Credit Agreement to (1) issue a new $2.4 billion Term Loan, (2) increase the total commitments under the Revolving Credit Facility from $1.0 billion to $1.25 billion, ( 3 ) extend the maturity date of the Revolving Credit Facility to April 11, 2023 , ( 4 ) lower the applicable interest rate margins and commitm ent fees under the Revolving Credit Facility, and ( 5 ) amend certain other terms and conditions und er the Senior Credit Agreement. The proceeds from the new Term Loan were used to repay the outstanding balance on the 2014 Term Loan, 2015 Term Loan, and Revolving Credit Facility and for general corporate purposes. This transaction was accounted for as an extinguishment of the 2014 Term Loan and 2015 Term Loan. Revolving Credit Facility under the Senior Credit Agreement As amended, the Revolving Credit Facility consists of a revolving loan under which up to $1.25 billion aggregate principal amount may be borrowed, repaid and redrawn, based upon specific financial ratios and subject to the satisfaction of other customary conditions to borrowing. Amounts borrowed under the Revolving Credit Facility accrue interest, at SBA Senior Finance II’s election, at either (i) the Eurodollar Rate plus a margin that ranges from 112.5 basis points to 175.0 basis points or (ii) the Base Rate plus a margin that ranges from 12.5 basis points to 75.0 basis points, in each case based on the ratio of Consolidated Net Debt to Annualized Borrower EBITDA , calculated in accordance with the Senior Credit Agreement. In addition, SBA Senior Finance II is required to pay a commitment fee of between 0.20% and 0.25% per annum on the amount of unused commitment. If not earlier terminated by SBA Senior Finance II, the Revolving Credit Facility will terminate on, and SBA Senior Finance II will repay all amounts outstanding on or before, April 11, 2023 . The proceeds available under the Revolving Credit Facility may be used for general corporate purposes. Prior to the amendment, a mounts borrowed under the Revolving Credit Facility accrued interest, at SBA Senior Finance II’s election, at either (i) the Eurodollar Rate plus a margin that range d from 137.5 basis points to 200.0 basis points or (ii) the Base Rate plus a margin that range d from 37.5 basis points to 100.0 basis points, in each case based on the ratio of Consolidated Total Debt to Annualized Borrower EBITDA, calculated in accordance wi th the Senior Credit Agreement. During the three months ended March 31, 2018 , the Company borrowed $265.0 million and repaid $70.0 million of the outstanding balance under the Revolving Credit Facility. As of March 31, 2018 , the balance outstanding under the Revolving Credit Facility was $235.0 million and accrued interest at 3.74% per annum. In addition, SBA Senior Finance II wa s required to pay a commitment fee of 0.25% per annum on the amount of unused commitment. As of March 31, 2018 , SBA Senior Finance II was in compliance with the financial covenants contained in the Senior Credit Agreement. Subsequent to March 31, 2018 , the Company borrowed an additional $200.0 million and repaid $335.0 million of the outstanding balance under the Revolving Credit Facility. As of the date of this filing , $ 100.0 million was outstanding under the Revolving Credit Facility and was accruing interest at 3.26% per annum . Term Loans under the Senior Credit Agreement 2014 Term Loan The 2014 Term Loan consist ed of a senior secured term loan with an initial aggregate principal amount of $1.5 billion that was scheduled to mature on March 24, 2021 . The 2014 Term Loan accrued interest, at SBA Senior Finance II’s election at either the Base Rate plus 125 basis points (with a zero Base Rate floor) or the Eurodollar Rate plus 225 basis points (with a zero Eurodollar Rate floor). The 2014 Term Loan was originally issued at 99.75% of par value. As of March 31, 2018 , the 2014 Term Loan was accruing interest at 3.99% per annum. Principal payments on the 2014 Term Loan commenced on September 30, 2014 and we re being made in quarterly installments on the last day of each March, June, September, and December in an amount equal to $3.8 million. The Company incurred deferred financing fees of approximately $14.1 million in relation to this transaction, which we re being amortized through the maturity date. During the three months ended March 31, 2018 , the Company repaid $ 3.8 million of principal on the 2014 Term Loan. As of March 31, 2018 , the 2014 Term Loan had a principal balance of $1,443.8 m illion. On April 11, 2018, the Company repaid the entire $1,443.8 million outstanding principal balance of the 2014 Term Loan. In connection with the prepayment, the Company expensed $5.8 million of net deferred financing fees and $1.7 million of discount related to the debt. 2015 Term Loan The 2015 Term Loan consist ed of a senior secured term loan with an initial aggregate principal amount of $500.0 million that was scheduled to mature on June 10, 2022 . The 2015 Term Loan accrued interest, at SBA Senior Finance II’s election at either the Base Rate plus 125 basis points (with a zero Base Rate floor) or the Eurodollar Rate plus 225 basis points (with a zero Eurodollar Rate floor). The 2015 Term Loan was originally issued at 99.0% of par value. As of March 31, 2018 , the 2015 Term Loan was accruing interest at 3.99% per annum. Principal payments on the 2015 Term Loan commenced on September 30, 2015 and we re being made in quarterly installments on the last day of each March, June, September, and December in an amount equal to $1.3 million. The Company incurred deferred financing fees of approximately $5.5 million in relation to this transaction, which we re being amortized through the maturity date. During the three months ended March 31, 2018 , the Company repaid $1.3 millio n of principal on the 2015 Term Loan. As of March 31, 2018 , the 2015 Term Loan had a principal balance of $486.3 million. On April 11, 2018, the Company repaid the entire $486.3 million outstanding principal balance of the 2015 Term Loan. In connection with the prepayment, the Company expensed $3.2 million of net deferred financing fees and $3.1 million of discount related to the debt. 2018 Term Loan On April 11, 2018, the Company, through its wholly owned subsidiary, SBA Senior Finance II LLC, obtained a new term loan (the “2018 Term Loan ” ) under the amended and restated Senior Credit Agreement. The 201 8 Term Loan consist s of a senior secured term loan with an initial aggregate principal amount of $2.4 b illion that mature s on April 11, 2025 . The 2018 Term Loan accrues interest, at SBA Senior Finance II’s election at either the Base Rate plus 100 basis points (with a zero Base Rate floor) or the Eurodollar Rate plus 200 basis points (with a zero Eurodollar Rate floor). The 201 8 Term Loan was issued at 99.75% of par value. Principal payments on the 201 8 Term Loan commence on September 30, 2018 and will be made in quarterly installments on the last day of each March, June, September, and December in an amount equal to $6.0 million. The Company incurred deferred financing fees of approximately $15.9 million to date in relation to this transaction, which are being amortized through the maturity date. The proceeds from the 2018 Term Loan were used ( 1) to retire the outstanding $1.93 billion in aggregate principal amount of the existing term loans, (2) to pay down the existing outstanding balance under the Revolving Credit Facility, and (3) for general corporate purposes. Secured Tower Revenue Securities 2013 Tower Securities On April 18, 2013, the Company, through a New York common law trust ( the “ Trust ”) , issued $425.0 million of 2.240% Secured Tower Revenue Securities Series 2013-1C, which ha d an anticipated repayment date of April 10, 2018 and a final maturity date of April 9, 2043 (the “2013-1C Tower Securities”), $575.0 million of 3.722% Secured Tower Revenue Securities Series 2013-2C, which have an anticipated repayment date of April 11, 2023 and a final maturity date of April 9, 2048 (the “2013-2C Tower Securities”), and $330.0 million of 3.598% Secured Tower Revenue Securities Series 2013-1D, which ha d an anticipated repayment date of April 10, 2018 and a final maturity date of April 9, 2043 (the “2013-1D Tower Securities”) (collectively the “2013 Tower Securities”). The aggregate $1.33 billion of 2013 Tower Securities ha d a blended interest rate of 3.218% per annum, payable monthly. The Company incurred deferred financing fees of $25.5 million in relation to this transaction, which we re being amortized through the anticipated repayment date of each of the 2013 Tower Securities. On March 9, 2018, t he Company repaid the entire aggregate principal amount of the 2013-1C Tower Securities and 2013-1D Tower Securities in connection with the issuance of the 2018-1C Tower Securities (as defined below). The sole asset of the Trust consists of a non-recourse mortgage loan made in favor of those entities that are borrowers on the mortgage loan (the “Borrowers”). 2014 Tower Securities On October 15, 2014, the Company, through the Trust, issued $920.0 million of 2.898% Secured Tower Revenue Securities Series 2014-1C, which have an anticipated repayment date of October 8, 2019 and a final maturity date of October 11, 2044 (the “2014-1C Tower Securities”) and $620.0 million of 3.869% Secured Tower Revenue Securities Series 2014-2C, which have an anticipated repayment date of October 8, 2024 and a final maturity date of October 8, 2049 (the “2014-2C Tower Securities”) (collectively the “2014 Tower Securities”). The aggregate $1.54 billion of 2014 Tower Securities have a blended interest rate of 3.289% per annum, payable monthly. The Company incurred deferred financing fees of $22.5 million in relation to this transaction, which are being amortized through the anticipated repayment date of each of the 2014 Tower Securities. 2015-1C Tower Securities On October 14, 2015, the Company, through the Trust, issued $500.0 million of Secured Tower Revenue Securities Series 2015-1C, which have an anticipated repayment date of October 8, 2020 and a final maturity date of October 10, 2045 (the “2015-1C Tower Securities”). The fixed interest rate of the 2015-1C Tower Securities is 3.156% per annum, payable monthly. The Company incurred deferred financing fees of $11.2 million in relation to this transaction, which are being amortized through the anticipated repayment date of the 2015-1C Tower Securities. 2016-1C Tower Securities On July 7, 2016, the Company, through the Trust, issued $700.0 million of Secured Tower Revenue Securities Series 2016-1C, which have an anticipated repayment date of July 9, 2021 and a final maturity date of July 10, 2046 (the “2016-1C Tower Securities”). The fixed interest rate of the 2016-1C Tower Securities is 2.877% per annum, payable monthly. Net proceeds from this offering were used to prepay the full $550.0 million outstanding on the 2010-2C Tower Securities and for general corporate purposes. The Company incurred deferred financing fees of $9.5 million in relation to this transaction, which are being amortized through the anticipated repayment date of the 2016-1C Tower Securities. 2017-1C Tower Securities On April 17, 2017, the Company, through the Trust, issued $760.0 million of Secured Tower Revenue Securities Series 2017-1C, which have an anticipated repayment date of April 11, 2022 and a final maturity date of April 9, 2047 (the “2017-1C Tower Securities”). The fixed interest rate on the 2017-1C Tower Securities is 3.168% per annum, payable monthly. Net proceeds from this offering were used to prepay the entire $610.0 million aggregate principal amount, as well as accrued and unpaid interest, of the 2012-1C Tower Securities and for general cor porate purposes. The Company incurred deferred financing fees of $10.2 million in relation to this transaction, which are being amortized through the anticipated repayment date of the 2017-1C Tower Securities. In addition, to satisfy certain risk retention requirements of Regulation RR promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), SBA Guarantor, LLC, a wholly owned subsidiary , purchased $40.0 million of Secured Tower Revenue Securities Series 2017-1R issued by the Trust, which have an anticipated repayment date of April 11, 2022 and a final maturity date of April 9, 2047 (the “2017-1R Tower Securities”). The fixed interest rate on the 2017-1R Tower Securities is 4.459% per annum, payable monthly. Principal and interest payments made on the 2017-1R Tower Securities eliminate in consolidation. 2018-1C Tower Securities On March 9, 2018, the Company, through the Trust, issued $640.0 million of Secured Tower Revenue Securities Series 2018-1C, which have an anticipated repayment date of March 9, 2023 and a final maturity date of March 9, 2048 (the “2018-1C Tower Securities”). The fixed interest rate on the 2018-1C Tower Securities is 3.448% per annum, payable monthly. Net proceeds from this offering, in combination with borrowings under the Revolving Credit Facility, were used to repay the entire aggregate principal amount of the 2013-1C Tower Securities ( $425.0 million) and 2013-1D Tower Securities ( $330.0 million), as well as accrued and unpaid interest. The Company incurred deferred financing fees of $8.2 million in relation to this transaction, which are being amortized through the anticipated repayment date of the 2018-1C Tower Securities. In addition, to satisfy certain risk retention requirements of Regulation RR promulgated under the Exchange Act, SBA Guarantor, LLC, a wholly owned subsidiary, purchased $33.7 million of Secured Tower Revenue Securities Series 2018-1R issued by the Trust. These securities have an anticipated repayment date of March 9, 2023 and a final maturity date of March 9, 2048 (the “2018-1R Tower Securities”). The fixed interest rate on the 2018-1R Tower Securities is 4.949% per annum, payable monthly. Principal and interest payments made on the 2018-1R Tower Securities eliminate in consolidation. In connection with the issuance of the 2018-1C Tower Securities, the non-recourse mortgage loan was increased by $673.7 million (but decreased by a net of $81.3 million after giving effect to prepayment of the loan components relating to the 2013-1C Tower Securities and 2013-1D Tower Securities). The new loan, after eliminating the risk retention securities, accrues interest at the same rate as the 2018-1C Tower Securities and is subject to all other material terms of the existing mortgage loan, including collateral and interest rate after the anticipated repayment date. Debt Covenants As of March 31, 2018 , the Borrowers met the debt service coverage ratio required by the mortgage loan agreement and were in compliance with all other covenants as set forth in the agreement. Senior Notes 2014 Senior Notes On July 1, 2014, the Company issued $750.0 million of unsecured senior notes due July 15, 2022 (the “2014 Senior Notes”). The 2014 Senior Notes accrue interest at a rate of 4.875% per annum and were issued at 99.178% of par value. Interest on the 2014 Senior Notes is due semi-annually on January 15 and July 15 of each year. The Company incurred deferred financing fees of $11.6 million in relation to this transaction, which are being amort ized through the maturity date. The 2014 Senior Notes are subject to redemption in whole or in part on or after July 15, 2017 at the redemption prices set forth in the indenture agreement plus accrued and unpaid interest. The Company may redeem the 2014 Senior Notes during the twelve-month period beginning on the following dates at th e following redemption prices: July 15, 2017 at 103.656% , July 15, 2018 at 102.438% , July 15, 2019 at 101.219% , or July 15, 2020 until maturity at 100.000% , of the principal amount of the 2014 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest. 2016 Senior Notes On August 15, 2016, the Company issued $1.1 billion of unsecured senior notes due September 1, 2024 (the “2016 Senior Notes”). The 2016 Senior Notes accrue interest at a rate of 4.875% per annum and were issued at 99.178% of par value. Interest on the 2016 Senior Notes is due semi-annually on March 1 and September 1 of each year, beginning on March 1, 2017. The Company incurred deferred financing fees of $12.8 million in relation to this transaction, which are being amortized through the maturity date. Net proceeds from this offering and cash on hand were used to redeem $800.0 million, the aggregate principal amount outstanding, of Telecommunications’ 5.75% Senior Notes and $250.0 million of the Company’s 5.625% Senior Notes and pay the associated call premiums. The 2016 Senior Notes are subject to redemption in whole or in part on or after September 1, 2019 at the redemption prices set forth in the indenture agreement plus accrued and unpaid interest. Prior to September 1, 2019, the Company may at its option redeem up to 35% of the aggregate principal amount of the 2016 Senior Notes originally issued at a redemption price of 104.875% of the principal amount of the 2016 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest with the net proceeds of certain equity offerings. The Company may redeem the 2016 Senior Notes during the twelve-month period beginning on the following dates at th e following redemption prices: September 1, 2019 at 103.656% , September 1, 2020 at 102.438% , September 1, 2021 at 101.219% , or September 1, 2022 until maturity at 100.000% , of the principal amount of the 2016 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest. 2017 S enior Notes On October 13, 2017, the Company issued $750.0 million of unsecur ed senior notes due October 1, 2022 (the “2017 Senior Notes”). The 2017 Senior Notes accrue interest at a rate of 4.0% per annum. Interest on the 2017 Senior Notes is due semi-annually on April 1 and October 1 of each year, beginning on April 1, 2018. The Company incurred deferred financing fees of $8.9 million in relation to this transaction, which are being amortized through the maturity date. Net proceeds from this offering were used to re pay $460.0 million outstanding under the Revolving Credit Facility and for general corporate purposes . The 2017 Senior Notes are subject to redemption in whole or in part on or after October 1, 2019 at the redemption prices set forth in the indenture agreement plus accrued and unpaid interest. Prior to October 1, 2020, the Company may, at the Company’s option, redeem up to 35% of the aggregate principal amount of the 2017 Senior Notes originally issued at a redemption price of 104.000% of the principal amount of the 2017 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest with the net proceeds of certain equity offerings. The Company ma y redeem the 2017 Senior Notes during the twelve-month period beginning on the following dates at the following redemption prices: October 1, 2019 at 102.000% , October 1, 2020 at 101.000% , or October 1, 2021 until maturity at 100.000% , of the principal amount of the 2017 Senior Notes to be redeemed on the redemption date plus accrued and unpaid interest. |